Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-10-15			5-day change	1st Jan Change
103.10 ^CNY	+1.30%		-13.19%	-32.20%

09-03	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI
08-25	Jefferies Adjusts Beijing Roborock Technology's Price Target to 138 Yuan From 150 Yuan, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,314	23,211	37,108	40,505	39,396	26,395	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-33%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,862	18,106	14,916
Change	-	-59.58%	69.17%	7.85%	-2.72%	-47.76%	-8.84%	-17.62%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	13.1x	10.3x	8.8x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.68x	1.46x	1.3x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.5x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.13x	0.96x	0.82x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.85x	0.66x	0.47x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	8.82x	6.49x	4.38x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.58x	7.11x	4.87x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-11.6x	6.48x	-13.6x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-8.6%	15.4%	-7.33%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7773	1.151	1.273
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.75%	1.12%	1.23%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.845	9.969	11.72
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.91%	11.5%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,258	27,526	32,074
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,252	2,791	3,403
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,074	2,546	3,064
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,039	2,556	3,027
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,534	-8,289	-11,479
Reference price ²	211.63	90.29	144.36	156.64	152.06	103.10	103.10	103.10
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	256,018	-	-
Announcement Date	2/24/22	2/27/23	2/27/24	2/28/25	2/28/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.97x	0.84x	8.67x	0.76%	3.89B
MIDEA GROUP CO., LTD.	13.73x	1.34x	11.31x	5.3%	101B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.95x	1.19x	5.59x	7.16%	33.12B
HAIER SMART HOME CO., LTD.	10.02x	0.51x	5.03x	5.75%	26.68B
SHARKNINJA, INC.	30.66x	3.39x	18.64x	1.04%	26.25B
LG ELECTRONICS INDIA LIMITED	51.8x	4.02x	35.28x	0.64%	12.42B
RATIONAL AG	25.41x	4.83x	16.75x	2.88%	7.71B
DE'LONGHI S.P.A.	16.67x	1.29x	7.61x	2.5%	6.8B
COWAY CO., LTD.	10.38x	1.67x	6.65x	3.2%	5.39B
ZHEJIANG SUPOR CO., LTD.	16.14x	1.37x	12.04x	5.46%	5.02B
Average	19.57x	2.05x	12.76x	3.47%	22.81B
Weighted average by Cap.	16.92x	1.72x	11.83x	4.59%